E ON SE
MIL:EOAN

Watchlist Manager
E ON SE Logo
E ON SE
MIL:EOAN
Watchlist
Price: 11.99 EUR Market Closed
Market Cap: 31.3B EUR

Relative Value

The Relative Value of one EOAN stock under the Base Case scenario is 38.42 EUR. Compared to the current market price of 11.99 EUR, E ON SE is Undervalued by 69%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

EOAN Relative Value
Base Case
38.42 EUR
Undervaluation 69%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
82
Median 3Y
0.3
Median 5Y
0.4
Industry
1.7
Forward
0.3
vs History
23
vs Industry
16
Median 3Y
26.7
Median 5Y
19.7
Industry
15
Forward
10.6
vs History
20
vs Industry
47
Median 3Y
5.5
Median 5Y
5.3
Industry
6.9
vs History
0
vs Industry
3
Median 3Y
33.2
Median 5Y
12.2
Industry
14.1
vs History
44
vs Industry
26
Median 3Y
2
Median 5Y
2.1
Industry
1.4
vs History
34
vs Industry
80
Median 3Y
0.5
Median 5Y
0.7
Industry
2.8
Forward
0.6
vs History
44
vs Industry
83
Median 3Y
2
Median 5Y
2.1
Industry
7.4
vs History
30
vs Industry
44
Median 3Y
9.9
Median 5Y
9.9
Industry
10.4
Forward
6.4
vs History
19
vs Industry
10
Median 3Y
35.4
Median 5Y
24.2
Industry
14.9
Forward
9.9
vs History
20
vs Industry
42
Median 3Y
9.8
Median 5Y
10.1
Industry
10.9
vs History
vs Industry
Median 3Y
-64.4
Median 5Y
8.4
Industry
17
vs History
1
vs Industry
62
Median 3Y
0.7
Median 5Y
0.6
Industry
0.9

Multiples Across Competitors

EOAN Competitors Multiples
E ON SE Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
UK
National Grid PLC
LSE:NG
52.4B GBP 2.7 29 11.9 16.7
US
Sempra
VSE:SREN
43.3B EUR 3.7 17.5 15 27.4
US
Sempra Energy
NYSE:SRE
48.6B USD 3.7 17.2 14.9 27.2
FR
Engie SA
PAR:ENGI
42.3B EUR 0.6 10.5 4.9 8.2
US
Dominion Energy Inc
NYSE:D
45.1B USD 3.1 22 13.1 22.1
DE
E.ON SE
XETRA:EOAN
39.3B EUR 0.5 8.7 4.8 7
US
Public Service Enterprise Group Inc
NYSE:PEG
40.4B USD 3.9 22.8 16.3 25.8
US
Consolidated Edison Inc
NYSE:ED
38.3B USD 2.5 21.1 13.2 23.5
US
WEC Energy Group Inc
NYSE:WEC
34.2B USD 4 22.4 15 24.4
DE
RWE AG
XETRA:RWE
25B EUR 1 4.9 3.4 5.6
P/E Multiple
Earnings Growth PEG
DE
E ON SE
MIL:EOAN
Average P/E: 18.4
26.7
77%
0.3
UK
National Grid PLC
LSE:NG
29
21%
1.4
US
S
Sempra
VSE:SREN
17.5
7%
2.5
US
Sempra Energy
NYSE:SRE
17.2
8%
2.2
FR
Engie SA
PAR:ENGI
10.5
5%
2.1
US
Dominion Energy Inc
NYSE:D
22
18%
1.2
DE
E.ON SE
XETRA:EOAN
8.7
-10%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
22.8
9%
2.5
US
Consolidated Edison Inc
NYSE:ED
21.1
9%
2.3
US
WEC Energy Group Inc
NYSE:WEC
22.4
8%
2.8
DE
RWE AG
XETRA:RWE
4.9
-24%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
E ON SE
MIL:EOAN
Average EV/EBITDA: 11.1
9.9
-23%
N/A
UK
National Grid PLC
LSE:NG
11.9
5%
2.4
US
S
Sempra
VSE:SREN
15
8%
1.9
US
Sempra Energy
NYSE:SRE
14.9
8%
1.9
FR
Engie SA
PAR:ENGI
4.9
-1%
N/A
US
Dominion Energy Inc
NYSE:D
13.1
13%
1
DE
E.ON SE
XETRA:EOAN
4.8
-8%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
16.3
12%
1.4
US
Consolidated Edison Inc
NYSE:ED
13.2
11%
1.2
US
WEC Energy Group Inc
NYSE:WEC
15
12%
1.3
DE
RWE AG
XETRA:RWE
3.4
-7%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
E ON SE
MIL:EOAN
Average EV/EBIT: 20.3
35.4
-30%
N/A
UK
National Grid PLC
LSE:NG
16.7
3%
5.6
US
S
Sempra
VSE:SREN
27.4
12%
2.3
US
Sempra Energy
NYSE:SRE
27.2
12%
2.3
FR
Engie SA
PAR:ENGI
8.2
1%
8.2
US
Dominion Energy Inc
NYSE:D
22.1
17%
1.3
DE
E.ON SE
XETRA:EOAN
7
-11%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
25.8
17%
1.5
US
Consolidated Edison Inc
NYSE:ED
23.5
13%
1.8
US
WEC Energy Group Inc
NYSE:WEC
24.4
13%
1.9
DE
RWE AG
XETRA:RWE
5.6
-8%
N/A